Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.98% first-year return on $18,690 initial cash invested.
17.98%
Cash On Cash
11.02%
Cap Rate
$1,280
Rent
$280
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$89,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,690
Downpayment
20%
$17,800
Closing costs
1%
$890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$1,000
Mortgage P&I
37%
$473
Property Taxes
13%
$163
Home Insurance
2%
$31
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5413 Malmedy Rd, Houston, TX 77033 | $1,200 | 2 | 1 | 947 | 0.7 mi |
5414 Chennault Rd, Houston, TX 77033 | $1,400 | 2 | 1 | 1040 | 0.7 mi |
4611 White Rock St, Houston, TX 77051 | $1,250 | 2 | 1 | 1064 | 0.8 mi |
5331 Windemere St, Houston, TX 77033 | $1,100 | 2 | 1 | 850 | 0.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality